vs
Side-by-side financial comparison of Diversified Energy Co (DEC) and GRACO INC (GGG). Click either name above to swap in a different company.
Diversified Energy Co is the larger business by last-quarter revenue ($666.5M vs $593.2M, roughly 1.1× GRACO INC). Diversified Energy Co runs the higher net margin — 29.3% vs 22.3%, a 7.0% gap on every dollar of revenue. Diversified Energy Co produced more free cash flow last quarter ($280.0M vs $184.3M).
DTE Energy is a Detroit-based diversified energy company involved in the development and management of energy-related businesses and services in the United States and Canada. Its operating units include an electric utility serving 2.2 million customers and a natural gas utility serving 1.3 million customers in Michigan.
Graco Inc. is an American industrial company that specializes in the development and manufacturing of fluid-handling systems and products. The company is headquartered in Minneapolis, Minnesota, and markets its products to customers worldwide.
DEC vs GGG — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $666.5M | $593.2M |
| Net Profit | $195.5M | $132.5M |
| Gross Margin | — | 51.7% |
| Operating Margin | 37.6% | 26.7% |
| Net Margin | 29.3% | 22.3% |
| Revenue YoY | — | 8.1% |
| Net Profit YoY | — | 21.9% |
| EPS (diluted) | — | $0.78 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $666.5M | $593.2M | ||
| Q3 25 | $499.8M | $543.4M | ||
| Q2 25 | $600.3M | $571.8M | ||
| Q1 25 | — | $528.3M | ||
| Q4 24 | — | $548.7M | ||
| Q3 24 | — | $519.2M | ||
| Q2 24 | — | $553.2M | ||
| Q1 24 | — | $492.2M |
| Q4 25 | $195.5M | $132.5M | ||
| Q3 25 | $171.1M | $137.6M | ||
| Q2 25 | $297.7M | $127.6M | ||
| Q1 25 | — | $124.1M | ||
| Q4 24 | — | $108.7M | ||
| Q3 24 | — | $122.2M | ||
| Q2 24 | — | $133.0M | ||
| Q1 24 | — | $122.2M |
| Q4 25 | — | 51.7% | ||
| Q3 25 | — | 53.2% | ||
| Q2 25 | 44.7% | 52.4% | ||
| Q1 25 | — | 52.6% | ||
| Q4 24 | — | 50.9% | ||
| Q3 24 | — | 53.2% | ||
| Q2 24 | — | 54.4% | ||
| Q1 24 | — | 54.1% |
| Q4 25 | 37.6% | 26.7% | ||
| Q3 25 | 36.2% | 30.3% | ||
| Q2 25 | 48.5% | 27.5% | ||
| Q1 25 | — | 27.3% | ||
| Q4 24 | — | 23.7% | ||
| Q3 24 | — | 28.1% | ||
| Q2 24 | — | 29.2% | ||
| Q1 24 | — | 27.0% |
| Q4 25 | 29.3% | 22.3% | ||
| Q3 25 | 34.2% | 25.3% | ||
| Q2 25 | 49.6% | 22.3% | ||
| Q1 25 | — | 23.5% | ||
| Q4 24 | — | 19.8% | ||
| Q3 24 | — | 23.5% | ||
| Q2 24 | — | 24.0% | ||
| Q1 24 | — | 24.8% |
| Q4 25 | — | $0.78 | ||
| Q3 25 | $2.14 | $0.82 | ||
| Q2 25 | $3.67 | $0.76 | ||
| Q1 25 | — | $0.72 | ||
| Q4 24 | — | $0.63 | ||
| Q3 24 | — | $0.71 | ||
| Q2 24 | — | $0.77 | ||
| Q1 24 | — | $0.71 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $29.7M | $624.1M |
| Total DebtLower is stronger | $2.7B | — |
| Stockholders' EquityBook value | $984.1M | $2.7B |
| Total Assets | $6.2B | $3.3B |
| Debt / EquityLower = less leverage | 2.76× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $29.7M | $624.1M | ||
| Q3 25 | — | $618.7M | ||
| Q2 25 | $23.7M | $534.9M | ||
| Q1 25 | — | $536.1M | ||
| Q4 24 | — | $675.3M | ||
| Q3 24 | — | $764.5M | ||
| Q2 24 | — | $666.0M | ||
| Q1 24 | — | $622.7M |
| Q4 25 | $2.7B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $984.1M | $2.7B | ||
| Q3 25 | — | $2.6B | ||
| Q2 25 | $727.7M | $2.5B | ||
| Q1 25 | — | $2.5B | ||
| Q4 24 | — | $2.6B | ||
| Q3 24 | — | $2.5B | ||
| Q2 24 | — | $2.4B | ||
| Q1 24 | — | $2.3B |
| Q4 25 | $6.2B | $3.3B | ||
| Q3 25 | — | $3.2B | ||
| Q2 25 | $5.7B | $3.0B | ||
| Q1 25 | — | $3.0B | ||
| Q4 24 | — | $3.1B | ||
| Q3 24 | — | $3.0B | ||
| Q2 24 | — | $2.9B | ||
| Q1 24 | — | $2.8B |
| Q4 25 | 2.76× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $464.6M | $196.3M |
| Free Cash FlowOCF − Capex | $280.0M | $184.3M |
| FCF MarginFCF / Revenue | 42.0% | 31.1% |
| Capex IntensityCapex / Revenue | 27.7% | 2.0% |
| Cash ConversionOCF / Net Profit | 2.38× | 1.48× |
| TTM Free Cash FlowTrailing 4 quarters | — | $637.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $464.6M | $196.3M | ||
| Q3 25 | — | $179.2M | ||
| Q2 25 | $264.1M | $182.7M | ||
| Q1 25 | — | $125.4M | ||
| Q4 24 | — | $185.2M | ||
| Q3 24 | — | $178.6M | ||
| Q2 24 | — | $139.0M | ||
| Q1 24 | — | $118.9M |
| Q4 25 | $280.0M | $184.3M | ||
| Q3 25 | — | $175.7M | ||
| Q2 25 | — | $163.1M | ||
| Q1 25 | — | $114.8M | ||
| Q4 24 | — | $171.3M | ||
| Q3 24 | — | $159.2M | ||
| Q2 24 | — | $102.7M | ||
| Q1 24 | — | $81.7M |
| Q4 25 | 42.0% | 31.1% | ||
| Q3 25 | — | 32.3% | ||
| Q2 25 | — | 28.5% | ||
| Q1 25 | — | 21.7% | ||
| Q4 24 | — | 31.2% | ||
| Q3 24 | — | 30.7% | ||
| Q2 24 | — | 18.6% | ||
| Q1 24 | — | 16.6% |
| Q4 25 | 27.7% | 2.0% | ||
| Q3 25 | — | 0.6% | ||
| Q2 25 | — | 3.4% | ||
| Q1 25 | — | 2.0% | ||
| Q4 24 | — | 2.5% | ||
| Q3 24 | — | 3.7% | ||
| Q2 24 | — | 6.6% | ||
| Q1 24 | — | 7.6% |
| Q4 25 | 2.38× | 1.48× | ||
| Q3 25 | — | 1.30× | ||
| Q2 25 | 0.89× | 1.43× | ||
| Q1 25 | — | 1.01× | ||
| Q4 24 | — | 1.70× | ||
| Q3 24 | — | 1.46× | ||
| Q2 24 | — | 1.05× | ||
| Q1 24 | — | 0.97× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DEC
Segment breakdown not available.
GGG
| Industrial | $284.3M | 48% |
| Contractor | $265.5M | 45% |
| Other | $43.4M | 7% |
